FOR_SALENeutral Deal262 days on market

327 E Rivo Alto Dr

327 E Rivo Alto Dr, Miami Beach, FL 33139, Miami Beach, FL 33139
$22,500,000

Listing Price

Property image 1
327 E Rivo Alto Dr, Miami Beach, FL 33139
Loc: Miami Beach, FL
Days Listed
262
Tax Assessed
$13441k
Lot Size
0.36 acres
Rent Estimate
$128,964/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

10

North Beach Elementary School

PK-5
2.1 mi away
5

Nautilus Middle School

6-8
2 mi away
5

Miami Beach Senior High School

9-12
1.4 mi away
Haven Underwritten Market·Moderate (1.10 - 1.24x)

Miami, FL Investment Analysis (2026)

Cap Rate Range: 5.4% - 6.6% · Median Rent: $3,400/mo · Effective Tax: 0.91%

Open Miami Market Underwrite

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.47%
Total ROI
17.0%
Cash Flow
$-11,246/mo
DSCR
0.90
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2025-12-04Listed for sale$22,500,000$4,107
2025-05-04Listing removed$24,000,000$4,380
2024-12-03Listed for sale$24,000,000$4,380
2024-09-18Listing removed$28,000,000$5,110
2024-06-05Price change$28,000,000$5,110
2023-09-27Listed for sale$30,600,000$5,585
2020-11-10Sold$9,500,000$1,734
2020-10-01Pending sale$10,900,000$1,989
2020-07-15Price change$10,900,000$1,989
2020-03-09Listed for sale$12,500,000$2,281
2003-03-11Sold$3,007,000$549
2002-01-28Sold$3,200,000$584
2000-08-15Sold$1,000,000$183

Tax History

YearProperty TaxTax Assessment
2025$212,567.55$10,176,614
2024$201,648.7$9,251,468
2023$190,098.17$8,410,426
2022$143,660.02$7,645,842
2021$137,299.69$7,110,989
2020$65,166.75$3,406,915
2019$63,746.35$3,330,318
2018$60,684.42$3,268,222
2017$60,684.42$3,201,001
2016$60,179.36$3,135,163
2015$60,882.73$3,113,370
2014$61,936.74$3,088,661
2013$60,426.04$3,043,016
2012$60,426$2,992,150
2011$66,961.4$2,905,000
2010$71,571.1$3,284,079
2009$71,778.3$3,529,595
2007$68,560.7$3,398,368
2006$75,748.7$0
2005$75,748.7$0
2004$75,053.9$0
2003$68,977$0
2002$12,979.8$0
2001$12,979.8$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
7
Sq Ft
5,479
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $22,500,000Rent Basis: Observed Comp Model ($128,964/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $11,250/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.11%

NOI: $924,905/yr

Cash-on-Cash Yield
-9.2%

On $5,175,000 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+48.2%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$10,977/mo
Homeowner / Hazard Insurance-$11,250/mo
Vacancy Reserve (5% of rent)-$6,448/mo
Repairs & Maintenance (10% of rent)-$12,896/mo
Property Management (8% of rent)-$10,317/mo
Total Pure Operating Expenses-$51,889/mo
Net Investor Cash Flow
Gross Scheduled Rent+$128,964/mo
Less: Operating Expenses-$51,889/mo
Net Operating Income (NOI)+$77,075/mo
Less: Debt Service (30yr @ 6.75%)-$116,748/mo
Net Cash Flow
$-39,672/mo
$-476,067/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami Beach.